Unlock all features! Tap here to upgrade
9617 Mount Auburn Ave, Cleveland, OH 44104
6 beds • 2 baths • 2358 sqft • 2 units
$190,000
View on ZillowThis property might be a fair Long-Term investment with a projected 8.66% first-year return on $39,900 initial cash invested.
8.66%
Cash On Cash
9.04%
Cap Rate
1.39
DSCR
$2,260
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $1,972 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$1,972
Mortgage P&I
46%
$1,031
Property Taxes
13%
$287
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10304 Shale Ave, Apt 1, Cleveland, OH 44104 | $1,000 | 3 | 1 | 1200 | 0.7 mi |
3429 Martin Luther King Jr Dr, Unit 1, Cleveland, OH 44104 | $1,468 | 3 | 1 | 1000 | 1 mi |
10005 Mt Auburn Ave, Cleveland, OH 44104 | $925 | 3 | 1 | 900 | 0.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY